Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.81% first-year return on $150k initial cash invested.
-2.81%
Cash On Cash
5.71%
Cap Rate
0.96
DSCR
$5,856
Rent
-$352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,856 income − $6,208 expenses = $352 out of pocket
Investment Breakdown
|
Purchase Price
$631k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,305
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,856
Total Expenses
$6,208
Mortgage P&I
53%
$3,118
Property Taxes
15%
$871
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$703
CapEx
4%
$234
Vacancy
3%
$176
Maintenance
4%
$234
Other
11%
$644